314 S Quincy St Green Bay, WI 54301
3bd, 2ba | 1,600sqft | Built in 1878
Expand
Initial Investment
$107,474
List Price: $104,900
Purchase Price
$104,900
Down Payment
100%
Rent
$1,095

Total Return
$43,189
Annualized Return
7.9%
Cap Rate
7.4%
Gross Yield
12.5%
Cash Flow
$7,137
Appreciation
2.1%
Gross Yield
12.5%
 
Cap Rate
7.4%
 
Cash on Cash
6.6%
 
Ann. Return
7.9%
in 5 years
Initial Investment
$107,474
Purchase Price
$104,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,000
Total Return
$43,189
Appreciation
2.1%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,137 $7,617 $8,129 $9,451
Monthly $595 $635 $677 $788
Property Value in 2024
$116,618
Loan Balance
$0
Disposition Fees
-$4,082

Sale Proceeds
$112,536

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $38,126
$635/mo
$82,708
$689/mo
$194,305
$810/mo
$344,283
$956/mo
Cumulative Appreciation Gain $11,718
$30,292
$76,787
$139,272
Equity Build Up $104,900
$104,900
$104,900
$104,900
Total Investment Value $154,744
$217,900
$375,992
$588,455